[HIL] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[HIL] HIL INDUSTRIES BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -19.83%
YoY- -29.01%
Quarter Report
Latest QR
Upcoming QR
HIL's Result
HIL's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 161,832 140,432 98,060 81,332 71,934 53,383 29,290 32.92%
PBT 38,307 31,870 10,094 11,377 15,017 2,503 -2,124 -
Tax -2,419 -4,130 -2,340 -2,215 -1,775 129 288 -
NP 35,888 27,740 7,754 9,162 13,242 2,632 -1,836 -
-
NP to SH 35,887 27,724 7,758 9,163 12,907 2,632 -1,836 -
-
Tax Rate 6.31% 12.96% 23.18% 19.47% 11.82% -5.15% - -
Total Cost 125,944 112,692 90,306 72,170 58,692 50,751 31,126 26.20%
-
Net Worth 264,631 231,007 203,250 184,599 175,384 159,133 156,636 9.12%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 9,053 - - - - - - -
Div Payout % 25.23% - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 264,631 231,007 203,250 184,599 175,384 159,133 156,636 9.12%
NOSH 278,559 278,322 278,425 259,999 261,768 256,666 64,459 27.59%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 22.18% 19.75% 7.91% 11.26% 18.41% 4.93% -6.27% -
ROE 13.56% 12.00% 3.82% 4.96% 7.36% 1.65% -1.17% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 58.10 50.46 35.22 31.28 27.48 20.80 45.44 4.17%
EPS 12.88 9.96 2.79 3.52 4.93 1.03 -2.85 -
DPS 3.25 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.83 0.73 0.71 0.67 0.62 2.43 -14.47%
Adjusted Per Share Value based on latest NOSH - 259,999
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 48.77 42.32 29.55 24.51 21.68 16.09 8.83 32.91%
EPS 10.81 8.35 2.34 2.76 3.89 0.79 -0.55 -
DPS 2.73 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7974 0.6961 0.6125 0.5563 0.5285 0.4795 0.472 9.12%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.83 0.25 0.48 0.40 0.20 0.41 1.37 -
P/RPS 1.43 0.50 1.36 1.28 0.73 1.97 3.02 -11.70%
P/EPS 6.44 2.51 17.23 11.35 4.06 39.98 -48.10 -
EY 15.52 39.84 5.80 8.81 24.65 2.50 -2.08 -
DY 3.92 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.30 0.66 0.56 0.30 0.66 0.56 7.61%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 23/02/10 26/02/09 28/02/08 26/02/07 27/02/06 22/02/05 27/02/04 -
Price 0.85 0.28 0.38 0.52 0.36 0.41 0.68 -
P/RPS 1.46 0.55 1.08 1.66 1.31 1.97 1.50 -0.44%
P/EPS 6.60 2.81 13.64 14.75 7.30 39.98 -23.87 -
EY 15.16 35.58 7.33 6.78 13.70 2.50 -4.19 -
DY 3.82 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.34 0.52 0.73 0.54 0.66 0.28 21.23%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment